Highlights

[CANONE] YoY Quarter Result on 2018-09-30 [#3]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -2.02%    YoY -     -31.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 769,016 297,786 298,208 213,598 242,353 223,881 171,439 28.41%
  YoY % 158.24% -0.14% 39.61% -11.86% 8.25% 30.59% -
  Horiz. % 448.57% 173.70% 173.94% 124.59% 141.36% 130.59% 100.00%
PBT 9,728 15,245 20,977 27,450 32,560 18,071 27,666 -15.98%
  YoY % -36.19% -27.33% -23.58% -15.69% 80.18% -34.68% -
  Horiz. % 35.16% 55.10% 75.82% 99.22% 117.69% 65.32% 100.00%
Tax -5,469 -4,260 -5,052 -3,809 -5,114 -2,732 -4,742 2.40%
  YoY % -28.38% 15.68% -32.63% 25.52% -87.19% 42.39% -
  Horiz. % 115.33% 89.84% 106.54% 80.32% 107.84% 57.61% 100.00%
NP 4,259 10,985 15,925 23,641 27,446 15,339 22,924 -24.45%
  YoY % -61.23% -31.02% -32.64% -13.86% 78.93% -33.09% -
  Horiz. % 18.58% 47.92% 69.47% 103.13% 119.73% 66.91% 100.00%
NP to SH 2,902 10,985 15,925 23,641 27,446 13,451 20,432 -27.76%
  YoY % -73.58% -31.02% -32.64% -13.86% 104.04% -34.17% -
  Horiz. % 14.20% 53.76% 77.94% 115.71% 134.33% 65.83% 100.00%
Tax Rate 56.22 % 27.94 % 24.08 % 13.88 % 15.71 % 15.12 % 17.14 % 21.88%
  YoY % 101.22% 16.03% 73.49% -11.65% 3.90% -11.79% -
  Horiz. % 328.00% 163.01% 140.49% 80.98% 91.66% 88.21% 100.00%
Total Cost 764,757 286,801 282,283 189,957 214,907 208,542 148,515 31.39%
  YoY % 166.65% 1.60% 48.60% -11.61% 3.05% 40.42% -
  Horiz. % 514.94% 193.11% 190.07% 127.90% 144.70% 140.42% 100.00%
Net Worth 1,174,477 820,858 780,179 708,756 624,670 489,981 448,086 17.41%
  YoY % 43.08% 5.21% 10.08% 13.46% 27.49% 9.35% -
  Horiz. % 262.11% 183.19% 174.11% 158.17% 139.41% 109.35% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,174,477 820,858 780,179 708,756 624,670 489,981 448,086 17.41%
  YoY % 43.08% 5.21% 10.08% 13.46% 27.49% 9.35% -
  Horiz. % 262.11% 183.19% 174.11% 158.17% 139.41% 109.35% 100.00%
NOSH 192,153 192,153 192,153 192,153 192,153 152,400 152,400 3.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 26.08% 0.00% -
  Horiz. % 126.08% 126.08% 126.08% 126.08% 126.08% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.55 % 3.69 % 5.34 % 11.07 % 11.32 % 6.85 % 13.37 % -41.23%
  YoY % -85.09% -30.90% -51.76% -2.21% 65.26% -48.77% -
  Horiz. % 4.11% 27.60% 39.94% 82.80% 84.67% 51.23% 100.00%
ROE 0.25 % 1.34 % 2.04 % 3.34 % 4.39 % 2.75 % 4.56 % -38.35%
  YoY % -81.34% -34.31% -38.92% -23.92% 59.64% -39.69% -
  Horiz. % 5.48% 29.39% 44.74% 73.25% 96.27% 60.31% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 400.21 154.97 155.19 111.16 126.13 146.90 112.49 23.54%
  YoY % 158.25% -0.14% 39.61% -11.87% -14.14% 30.59% -
  Horiz. % 355.77% 137.76% 137.96% 98.82% 112.13% 130.59% 100.00%
EPS 1.51 5.72 8.29 12.30 14.28 8.83 13.41 -30.50%
  YoY % -73.60% -31.00% -32.60% -13.87% 61.72% -34.15% -
  Horiz. % 11.26% 42.65% 61.82% 91.72% 106.49% 65.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.1122 4.2719 4.0602 3.6885 3.2509 3.2151 2.9402 12.97%
  YoY % 43.08% 5.21% 10.08% 13.46% 1.11% 9.35% -
  Horiz. % 207.88% 145.29% 138.09% 125.45% 110.57% 109.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 400.21 154.97 155.19 111.16 126.13 116.51 89.22 28.41%
  YoY % 158.25% -0.14% 39.61% -11.87% 8.26% 30.59% -
  Horiz. % 448.57% 173.69% 173.94% 124.59% 141.37% 130.59% 100.00%
EPS 1.51 5.72 8.29 12.30 14.28 7.00 10.63 -27.76%
  YoY % -73.60% -31.00% -32.60% -13.87% 104.00% -34.15% -
  Horiz. % 14.21% 53.81% 77.99% 115.71% 134.34% 65.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.1122 4.2719 4.0602 3.6885 3.2509 2.5500 2.3319 17.41%
  YoY % 43.08% 5.21% 10.08% 13.46% 27.49% 9.35% -
  Horiz. % 262.11% 183.19% 174.12% 158.18% 139.41% 109.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.1700 2.3000 2.9300 3.3900 2.3100 2.4400 3.4800 -
P/RPS 0.79 1.48 1.89 3.05 1.83 1.66 3.09 -20.32%
  YoY % -46.62% -21.69% -38.03% 66.67% 10.24% -46.28% -
  Horiz. % 25.57% 47.90% 61.17% 98.71% 59.22% 53.72% 100.00%
P/EPS 209.90 40.23 35.35 27.55 16.17 27.65 25.96 41.65%
  YoY % 421.75% 13.80% 28.31% 70.38% -41.52% 6.51% -
  Horiz. % 808.55% 154.97% 136.17% 106.12% 62.29% 106.51% 100.00%
EY 0.48 2.49 2.83 3.63 6.18 3.62 3.85 -29.31%
  YoY % -80.72% -12.01% -22.04% -41.26% 70.72% -5.97% -
  Horiz. % 12.47% 64.68% 73.51% 94.29% 160.52% 94.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.54 0.72 0.92 0.71 0.76 1.18 -12.76%
  YoY % -3.70% -25.00% -21.74% 29.58% -6.58% -35.59% -
  Horiz. % 44.07% 45.76% 61.02% 77.97% 60.17% 64.41% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 29/11/17 23/11/16 25/11/15 20/11/14 27/11/13 -
Price 3.2300 2.0000 2.7600 3.7400 4.2000 2.5400 3.8000 -
P/RPS 0.81 1.29 1.78 3.36 3.33 1.73 3.38 -21.18%
  YoY % -37.21% -27.53% -47.02% 0.90% 92.49% -48.82% -
  Horiz. % 23.96% 38.17% 52.66% 99.41% 98.52% 51.18% 100.00%
P/EPS 213.87 34.98 33.30 30.40 29.40 28.78 28.34 40.03%
  YoY % 511.41% 5.05% 9.54% 3.40% 2.15% 1.55% -
  Horiz. % 754.66% 123.43% 117.50% 107.27% 103.74% 101.55% 100.00%
EY 0.47 2.86 3.00 3.29 3.40 3.47 3.53 -28.53%
  YoY % -83.57% -4.67% -8.81% -3.24% -2.02% -1.70% -
  Horiz. % 13.31% 81.02% 84.99% 93.20% 96.32% 98.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.47 0.68 1.01 1.29 0.79 1.29 -13.77%
  YoY % 12.77% -30.88% -32.67% -21.71% 63.29% -38.76% -
  Horiz. % 41.09% 36.43% 52.71% 78.29% 100.00% 61.24% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers